LSF
Laird Superfood Inc
Price:
6.48
USD
Volume:
10,896
United States | Food Products
LSF DCF Valuation - Growth Exit 5Y
24.9 %
Upside
What is the DCF valuation of LSF?
The Discounted Cash Flow (DCF) valuation of Laird Superfood Inc (LSF) is 8.09 USD. With the latest stock price at 6.48 USD, the upside of Laird Superfood Inc based on DCF is 24.9%.
Is LSF a buy or a sell?
Based on the latest price of 6.48 USD and our DCF valuation, Laird Superfood Inc (LSF) is a buy. Buying LSF stocks now will result in a potential gain of 24.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 9.1% | 8.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 5.99 - 12.89 | 8.09 |
| Upside | -7.6% - 98.9% | 24.9% |
6.48 USD
Stock Price
8.09 USD
Fair Price
| (USD in millions) | Projections | |||||
| 12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
| Revenue | 43 | 53 | 64 | 79 | 94 | 109 |
| % Growth | 27% | 23% | 21% | 23% | 19% | 17% |
| Cost of goods sold | (26) | (30) | (34) | (40) | (45) | (50) |
| % of Revenue | 59% | 56% | 53% | 51% | 48% | 46% |
| Selling, G&A expenses | (20) | (24) | (29) | (36) | (43) | (50) |
| % of Revenue | 46% | 46% | 46% | 46% | 46% | 46% |
| Research & Development | (0) | (0) | (0) | (0) | (0) | (0) |
| % of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
| Net interest & other expenses | 0 | 1 | 1 | 1 | 1 | 1 |
| % of Revenue | 1% | 1% | 1% | 1% | 1% | 1% |
| Tax expense | (0) | 0 | (0) | (0) | (0) | (0) |
| Tax rate | 3% | 0% | 0% | 0% | 0% | 0% |
| Net profit | (2) | (1) | 1 | 3 | 6 | 10 |
| % Margin | -4% | -1% | 2% | 4% | 7% | 9% |